DK

Value 202020212022202320242025 TTM 총매출 7.3 B10.65 B20.05 B16.6 B11.85 B10.72 B 10.72 B Gross profit -243 M171.8 M729.3 M393.8 M-43.1 M612.1 M 612.1 M Operating expenses 151.9 M825 M30.1 M97.1 M336.1 M133.4 M 455.2 M Selling/general/admin expenses 248.3 M229.4 M348.8 M286.4 M252.8 M269.5 M 269.5 M Research & development —————— — 영업 이익 -728 M-130.4 M489.5 M279.9 M-491.5 M301 M 301 M Non-Operating Income, Total -35.1 M-102.6 M-135.1 M-228.1 M-214.5 M-262.1 M -262.1 M Interest expense, net of interest capitalized 129 M137.2 M—61.4 M—1.9 M — Non-Operating Income, excl. Interest Expenses -167.6 M-255.6 M-137.6 M-293.4 M-220.8 M-257.7 M -255.8 M Unusual income/expense 3.5 M15.8 M2.5 M3.9 M6.3 M-6.3 M -6.3 M Pretax income -763.1 M-233 M354.4 M51.8 M-706 M38.9 M 38.9 M Equity in earnings 30.3 M18.3 M57.7 M86.2 M92.2 M89.5 M 89.5 M Taxes -192.7 M-62.5 M63.9 M5.1 M-107.9 M-6.8 M -6.8 M Non-controlling/minority interest 37.6 M33 M33.4 M26.9 M39.5 M66.1 M 66.1 M After tax other income/expense —————— — Net income before discontinued operations -608 M-203.5 M257.1 M19.8 M-637.6 M-20.4 M -20.4 M Discontinued operations 00——77.2 M-2.4 M -2.4 M Net income -608 M-203.5 M257.1 M19.8 M-560.4 M-22.8 M -22.8 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -608 M-203.5 M257.1 M19.8 M-560.4 M-22.8 M -22.8 M Basic earnings per share (Basic EPS) -8.26-2.753.630.3-8.77-0.38 -0.38 Diluted earnings per share (Diluted EPS) -8.26-2.753.590.3-8.77-0.38 -0.38 Average basic shares outstanding 73.6 M73.98 M70.79 M65.41 M63.88 M60.7 M 243.52 M Diluted shares outstanding 73.6 M73.98 M71.52 M65.98 M63.88 M60.7 M 244.27 M EBITDA -460.4 M134.2 M581.2 M313.3 M-117 M698.8 M 698.8 M EBIT -728 M-130.4 M294.2 M-38.3 M-491.5 M301 M 301 M Cost of revenue 7.54 B10.48 B19.32 B16.21 B11.9 B10.11 B 10.11 B Other cost of goods sold 6.84 B9.74 B18.36 B15.11 B10.78 B8.87 B 8.87 B Depreciation & amortization (cash flow) 267.6 M264.6 M287 M351.6 M374.5 M397.8 M 397.8 M